MidWestOne Financial Group, Inc.
NASDAQ:MOFG
28.82 (USD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 72.173 | 101.568 | 97.758 | 81.716 | 74.788 | 144.558 | 69.218 | 86.435 | 78.514 | 83.864 | 59.829 | 203.83 | 138.514 | 63.421 | 138.078 | 82.487 | 127.322 | 110.881 | 118.715 | 73.286 | 86.189 | 120.509 | 42.971 | 45.48 | 53.379 | 43.264 | 42.396 | 50.292 | 42.101 | 49.398 | 53.231 | 43.228 | 51.953 | 108.639 | 60.533 | 46.93 | 91.995 | 46.302 | 19.967 | 23.409 | 67.405 | 22.282 | 35.075 | 24.89 | 26.066 | 23.57 | 21.932 | 46.439 | 50.246 | 30.394 | 48.96 | 32.623 | 38.958 | 41.346 | 23.403 | 19.797 | 25.747 | 26.171 | 36.772 | 27.588 | 27.27 | 34.788 | 26.37 | 32.926 | 27.124 | 41.895 | 62.123 | 16.378 | 13.055 | 22.406 | 15.417 | 20.726 | 14.658 | 15 | 14.595 | 13.52 | 13.42 | 12.194 | 11.443 | 14.485 | 12.085 | 11.546 | 11.115 | 14.54 | 13.024 | 17.899 | 18.053 | 14.103 | 14.428 | 11.213 | 12.502 | 15.837 | 12.385 | 12.048 | 20.627 | 15.517 | 10.986 | 10.387 | 9.658 | 15.054 | 11.99 | 8.258 | 18.105 | 22.1 | 14.034 | 14.708 | 25.981 | 19.2 | 10.097 | 11.397 | 10.938 | 16.5 | 13.093 | 16.478 | 10.77 | 20.794 | 9.063 | 14.783 | 13.465 | 7.696 | 10.306 |
Kortetermijnbeleggingen
| 1,623.104 | 771.034 | 797.23 | 795.134 | 872.77 | 903.52 | 954.074 | 1,153.547 | 1,153.304 | 1,234.789 | 1,145.638 | 2,288.11 | 2,136.902 | 2,072.452 | 1,896.894 | 1,657.381 | 1,366.344 | 1,187.455 | 881.859 | 785.977 | 503.278 | 460.302 | 432.979 | 414.101 | 407.766 | 438.312 | 446.087 | 447.66 | 427.241 | 442.958 | 471.561 | 477.518 | 436.239 | 370.855 | 387.494 | 427.241 | 415.042 | 429.868 | 408.95 | 474.942 | 490.493 | 472.136 | 496.918 | 498.561 | 490.148 | 509.385 | 572.461 | 557.541 | 0 | 0 | 0 | 534.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 347.965 | 0 | 0 | 0 | 2.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,695.277 | 101.568 | 97.762 | 871.371 | 947.558 | 979.475 | 1,018.019 | 1,239.982 | 1,231.818 | 1,318.653 | 1,205.467 | 2,491.94 | 2,275.416 | 2,135.873 | 2,034.972 | 1,739.868 | 1,493.666 | 1,298.336 | 1,000.574 | 859.263 | 589.467 | 580.811 | 475.95 | 459.581 | 461.145 | 481.576 | 488.483 | 497.952 | 469.342 | 492.356 | 524.792 | 520.746 | 488.192 | 479.494 | 448.027 | 474.171 | 507.037 | 476.17 | 428.917 | 498.351 | 557.898 | 494.418 | 531.993 | 523.451 | 516.214 | 532.955 | 594.393 | 603.98 | 50.246 | 30.394 | 48.96 | 32.623 | 38.958 | 41.346 | 23.403 | 19.797 | 25.747 | 26.171 | 36.772 | 27.588 | 27.27 | 34.788 | 26.37 | 32.926 | 27.124 | 41.895 | 62.123 | 16.378 | 13.055 | 22.406 | 15.417 | 20.726 | 14.658 | 15 | 14.595 | 13.52 | 13.42 | 12.194 | 11.443 | 14.485 | 12.085 | 11.546 | 11.115 | 14.54 | 13.024 | 17.899 | 18.053 | 14.103 | 14.428 | 11.213 | 12.502 | 15.837 | 12.385 | 12.048 | 20.627 | 15.517 | 10.986 | 10.387 | 9.658 | 15.054 | 11.99 | 8.258 | 18.105 | 22.1 | 14.034 | 14.708 | 25.981 | 19.2 | 10.097 | 11.397 | 10.938 | 16.5 | 13.093 | 16.478 | 10.77 | 20.794 | 9.063 | 14.783 | 13.465 | 7.696 | 10.306 |
Nettovorderingen
| 32.826 | 0 | 0 | 0 | 0 | 0 | 0 | 43.091 | 40.091 | 0 | 32.624 | 32.848 | 0 | 34.412 | 32.851 | 32.835 | 34.212 | 33.546 | 29.685 | 35.319 | 29.463 | 30.285 | 24.658 | 23.671 | 22.963 | 21.358 | 18.713 | 20.861 | 17.341 | 15.663 | 15.663 | 15.194 | 14.87 | 15.441 | 14.855 | 16.919 | 15.027 | 19.521 | 9.358 | 12.733 | 10.798 | 9.31 | 9.289 | 12.415 | 10.554 | 9.538 | 9.443 | 12.892 | 11.192 | 9.437 | 9.639 | 12.64 | 10.885 | 9.199 | 9.58 | 10.648 | 11.796 | 9.9 | 10.515 | 11.534 | 12.382 | 10.243 | 10.463 | 11.736 | 12.647 | 10.622 | 11.285 | 4.639 | 8.596 | 6.639 | 6.232 | 6.587 | 7.042 | 5.596 | 5.033 | 5.334 | 5.404 | 4.313 | 4.277 | 4.573 | 5.184 | 4.328 | 4.563 | 5.107 | 5.686 | 4.877 | 4.924 | 4.403 | 4.72 | 4.05 | 4.182 | 4.54 | 4.868 | 4.537 | 5.027 | 5.201 | 5.4 | 4.705 | 4.486 | 4.719 | 5.096 | 2.885 | 3.101 | 3.2 | 3.709 | 2.702 | 2.998 | 2.9 | 3.399 | 2.399 | 2.609 | 2.5 | 3.098 | 2.497 | 2.194 | 2.199 | 2.59 | 1.898 | 1.995 | 1.999 | 2.301 |
Voorraad
| 0 | -131.77 | -147.775 | -918.325 | -151.547 | -214.275 | -140.246 | -115.994 | -104.979 | 0 | -79.751 | -224.482 | -276.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.722 | 5.376 | 6.129 | 3.47 | 3.057 | 2.967 | 1.323 | 1.731 | 3.27 | 2.892 | 3.183 | 1.797 | 7.1 | 0 | 1.835 | 0 | 0 | 0 | 2.006 | 0 | 0 | 0 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0 | 137.823 | 132.966 | 85.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,327.711 | 1,591.51 | 1,943.694 | 2,250.109 | 2,490.377 | 2,626.948 | 2,746.63 | 3,104.273 | 3,160.017 | 2,022.942 | 2,042.463 | 2,027.321 | 1,983.052 | 1,934.796 | 1,895.194 | 1,892.39 | 1,802.571 | 1,740.663 | 1,740.906 | 1,753.849 | 1,850.337 | 1,835.301 | 1,781.081 | 1,781.178 | 1,745.689 | 828.865 | 714.415 | 666.524 | 670.353 | 635.196 | 649.38 | 653.278 | 621.171 | 542.075 | 554.386 | 1,089.198 | 1,079.241 | 1,072.757 | 1,085.537 | 1,052.348 | 1,054.957 | 1,042.795 | 1,047.167 | 1,065.109 | 1,065.149 | 1,072.842 | 1,083.608 | 1,085.815 | 1,115.236 | 1,165.858 | 1,141.623 | 1,126.441 | 1,140.176 | 1,054.458 | 432.42 | 631.871 | 607.102 | 612.709 | 607.775 | 587.241 | 574.734 | 546.143 | 544.349 | 525.645 | 526.51 | 506.723 | 509.555 | 496.386 | 495.763 | 472.032 | 467.559 | 475.015 | 464.093 | 461.69 | 392.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 1,695.277 | 137.823 | 132.966 | 85.656 | 947.558 | 979.475 | 1,018.019 | 1,283.073 | 1,271.909 | 1,295.411 | 1,238.091 | 2,524.788 | 2,190.464 | 3,497.996 | 3,659.333 | 3,716.397 | 3,777.987 | 3,822.259 | 3,657.207 | 3,641.212 | 3,723.203 | 3,771.113 | 2,523.55 | 2,525.715 | 2,511.429 | 2,485.986 | 2,441.992 | 2,414.007 | 2,379.073 | 2,310.59 | 2,281.118 | 2,276.846 | 2,256.911 | 2,345.272 | 2,298.183 | 2,272.171 | 2,303.242 | 2,241.38 | 1,267.14 | 1,225.499 | 1,235.22 | 1,174.081 | 1,176.478 | 1,185.246 | 1,180.046 | 1,163.664 | 1,145.911 | 1,166.047 | 1,150.636 | 1,119.072 | 1,131.356 | 1,122.621 | 1,102.191 | 1,105.502 | 1,075.778 | 1,077.612 | 1,102.652 | 1,101.22 | 1,120.129 | 1,122.73 | 1,125.467 | 1,160.267 | 1,202.691 | 1,186.285 | 1,166.212 | 1,192.693 | 1,127.866 | 453.437 | 653.522 | 636.147 | 634.358 | 635.088 | 608.941 | 595.33 | 565.771 | 563.203 | 544.469 | 543.017 | 522.443 | 528.613 | 513.655 | 511.637 | 487.71 | 487.206 | 493.725 | 486.869 | 484.667 | 411.157 | 19.148 | 15.263 | 16.684 | 20.377 | 17.253 | 16.585 | 25.654 | 20.718 | 16.386 | 15.092 | 14.144 | 19.773 | 17.086 | 11.143 | 21.206 | 25.3 | 17.743 | 17.41 | 28.978 | 22.1 | 13.496 | 13.797 | 13.547 | 19 | 16.191 | 18.975 | 12.964 | 22.993 | 11.653 | 16.681 | 15.46 | 9.695 | 12.607 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 90.75 | 93.577 | 98.139 | 85.742 | 85.589 | 85.831 | 86.208 | 87.125 | 87.732 | 89.048 | 82.603 | 83.492 | 84.13 | 84.667 | 85.581 | 86.401 | 87.955 | 88.929 | 89.86 | 90.723 | 91.19 | 93.395 | 75.2 | 75.773 | 76.497 | 78.106 | 77.552 | 75.969 | 75.036 | 74.711 | 75.031 | 75.043 | 75.127 | 76.438 | 75.469 | 76.202 | 74.989 | 71.266 | 39.443 | 37.77 | 34.351 | 32.461 | 29.885 | 27.682 | 26.535 | 26.386 | 25.425 | 25.609 | 25.513 | 24.77 | 25.595 | 26.26 | 25.638 | 25.472 | 25.916 | 26.518 | 27.431 | 27.849 | 28.656 | 28.969 | 29.515 | 29.906 | 29.669 | 28.748 | 26.589 | 27.258 | 28.453 | 11.802 | 13.544 | 12.915 | 12.644 | 12.327 | 11.502 | 11.628 | 11.918 | 10.815 | 10.923 | 11 | 10.89 | 10.492 | 10.555 | 10.777 | 10.923 | 10.436 | 10.113 | 9.645 | 9.468 | 8.376 | 8.095 | 8.224 | 8.274 | 8.355 | 8.27 | 8.365 | 7.387 | 6.89 | 6.966 | 6.875 | 6.85 | 6.795 | 6.894 | 3.88 | 4.001 | 4 | 4.11 | 4.202 | 4.197 | 4.2 | 3.299 | 3.299 | 3.111 | 3.1 | 3.098 | 2.996 | 2.693 | 2.499 | 2.39 | 2.397 | 2.394 | 2.499 | 2.401 |
Goodwill
| 69.788 | 69.388 | 71.118 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 62.477 | 93.977 | 93.977 | 93.068 | 93.258 | 93.376 | 64.654 | 64.654 | 64.654 | 64.654 | 64.654 | 64.654 | 64.654 | 64.654 | 64.654 | 64.654 | 64.654 | 64.654 | 64.654 | 64.548 | 63.192 | 52.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.955 | 20.766 | 34.802 | 13.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 26.469 | 41.033 | 42.496 | 37.402 | 25.51 | 26.969 | 28.563 | 30.315 | 32.086 | 33.874 | 18.658 | 19.885 | 21.13 | 22.394 | 23.735 | 25.242 | 26.811 | 28.443 | 30.19 | 31.693 | 33.635 | 36.624 | 9.423 | 9.876 | 10.378 | 10.925 | 11.389 | 12.046 | 12.759 | 13.518 | 14.322 | 15.171 | 16.095 | 17.065 | 18.08 | 19.141 | 20.276 | 29.452 | 8.151 | 8.259 | 8.396 | 8.532 | 8.669 | 8.806 | 8.971 | 9.137 | 9.303 | 9.469 | 9.663 | 9.858 | 10.053 | 10.247 | 10.471 | 10.695 | 10.919 | 11.143 | 11.406 | 11.661 | 11.916 | 12.172 | 12.485 | 12.798 | 13.112 | 13.424 | 13.543 | 13.808 | 10.809 | 0.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 96.257 | 110.421 | 113.614 | 99.879 | 87.987 | 89.446 | 91.04 | 92.792 | 94.563 | 96.351 | 81.135 | 82.362 | 83.607 | 84.871 | 86.212 | 87.719 | 89.288 | 122.42 | 124.167 | 124.761 | 126.893 | 130 | 74.077 | 74.53 | 75.032 | 75.579 | 76.043 | 76.7 | 77.413 | 78.172 | 78.976 | 79.825 | 80.749 | 81.719 | 82.734 | 83.689 | 83.468 | 81.635 | 8.151 | 8.259 | 8.396 | 8.532 | 8.669 | 8.806 | 8.971 | 9.137 | 9.303 | 9.469 | 9.663 | 9.858 | 10.053 | 10.247 | 10.471 | 10.695 | 10.919 | 11.143 | 11.406 | 11.661 | 11.916 | 12.172 | 12.485 | 12.798 | 13.112 | 13.424 | 40.498 | 34.574 | 45.611 | 4.524 | 14.343 | 14.406 | 14.469 | 14.533 | 14.6 | 14.667 | 14.744 | 14.822 | 14.77 | 14.327 | 14.4 | 14.474 | 14.571 | 14.073 | 14.146 | 14.22 | 14.308 | 14.396 | 14.485 | 10.385 | 10.123 | 10.307 | 10.491 | 10.675 | 10.937 | 11.199 | 11.462 | 11.725 | 12.006 | 12.287 | 12.569 | 12.85 | 0 | 0 | 0 | 0 | 5.714 | 0 | 5.996 | 0 | 6.298 | 6.498 | 6.623 | 0 | 6.996 | 7.091 | 4.188 | 0 | 4.482 | 4.595 | 4.688 | 0 | 4.903 |
Langetermijnbeleggingen
| 1,623.104 | 71.977 | 64.721 | 6.524 | 1,958.521 | 2,003.089 | 2,071.783 | 2,282.968 | 2,299.887 | 2,402.831 | 2,349.85 | 2,288.11 | 2,136.902 | 2,072.452 | 1,896.894 | 1,657.381 | 1,366.344 | 1,187.455 | 881.859 | 785.977 | 693.587 | 653.475 | 628.012 | 612.66 | 602.296 | 634.017 | 643.519 | 643.279 | 610.545 | 625.436 | 646.229 | 645.91 | 587.349 | 496.74 | 505.742 | 545.664 | 517.962 | 528.617 | 463.243 | 526.466 | 534.591 | 514.833 | 530.881 | 531.186 | 522.973 | 542.697 | 605.006 | 590.21 | 535.818 | 553.694 | 558.84 | 536.116 | 494.259 | 503.704 | 505.618 | 465.986 | 412.039 | 422.818 | 381.36 | 370.912 | 362.209 | 370.253 | 295.648 | 280.505 | 287.716 | 289.877 | 320.043 | 232.22 | 87.478 | 85.587 | 84.285 | 82.963 | 84.051 | 79.782 | 81.183 | 87.492 | 87.602 | 93 | 93.883 | 96.985 | 94.682 | 98.638 | 109.24 | 111.444 | 98.954 | 105.848 | 109.965 | 107.864 | 94.781 | 91.416 | 81.258 | 71.538 | 67.852 | 86.73 | 94.668 | 86.679 | 89.008 | 91.597 | 93.234 | 89.975 | 95.423 | 40.593 | 45.314 | 43.3 | 43.706 | 43.625 | 41.269 | 43 | 47.187 | 50.788 | 54.287 | 54.2 | 55.37 | 49.334 | 52.754 | 42.588 | 43.524 | 41.951 | 43.587 | 47.677 | 51.029 |
Belastingvorderingen
| 0 | 28.577 | 29.582 | 5,940.292 | 37.641 | 36.916 | 36.039 | 39.071 | 40.862 | 30.428 | 24.16 | 13.893 | 9.298 | 7.506 | 0 | -600.325 | 0 | 0 | 0 | -573.173 | 0 | 0 | 0 | 0 | 9.993 | 9.014 | 7.866 | 0 | 6.008 | 5.482 | 6.121 | 0 | 1.231 | 0.083 | 0.144 | 0 | 2.256 | 3.229 | 2.392 | -200.757 | 3.784 | 3.377 | 4.165 | -185.663 | 7.217 | 5.728 | 1.287 | 0.269 | 0.37 | 0.572 | 3.43 | 3.654 | 1.888 | 3.37 | 6.097 | 6.43 | 4.131 | 4.681 | 4.861 | 0 | 2.409 | 4.873 | 5.203 | 0.315 | -40.498 | -34.574 | -45.611 | -4.524 | -14.343 | -14.406 | -14.469 | -14.533 | -14.6 | -14.667 | -14.744 | -14.822 | -14.77 | -14.327 | -14.4 | -14.474 | -14.571 | -14.073 | -14.146 | -14.22 | -14.308 | -14.396 | -14.485 | -10.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.53 | 0 | 51.462 | 0 | 56.785 | 60.585 | 64.02 | 0 | 65.465 | 59.421 | 59.635 | 0 | 50.396 | 48.943 | 50.669 | 0 | 58.333 |
Overige niet-vlottende activa
| 0 | 6,139.283 | 6,308.993 | 209.447 | -37.641 | -2,040.005 | -2,107.822 | -23.158 | -24.795 | -15.181 | -12.295 | -4.521 | -0.571 | 1.723 | 9.292 | 609.075 | 9.134 | 9.9 | 10.816 | 584.073 | 13.414 | 14.48 | 8.136 | 2.802 | -7.282 | -6.425 | -5.33 | 2.316 | -3.876 | -3.346 | -3.96 | 1.951 | 0.607 | 1.942 | 1.946 | 2.249 | -0.077 | -3.677 | -2.392 | 203.065 | -3.784 | -3.377 | -4.165 | 187.961 | -7.217 | -5.728 | -1.287 | 1.215 | -0.37 | -0.572 | -3.43 | -3.654 | -1.888 | -3.37 | -6.097 | -6.43 | -4.131 | -4.681 | -4.861 | 0 | -2.409 | -4.873 | -5.203 | -0.315 | 40.498 | 34.574 | 45.611 | 4.524 | 14.343 | 14.406 | 14.469 | 14.533 | 14.6 | 14.667 | 14.744 | 14.822 | 14.77 | 14.327 | 14.4 | 14.474 | 14.571 | 14.073 | 14.146 | 14.22 | 14.308 | 14.396 | 14.485 | 10.385 | -112.999 | -109.947 | -100.023 | -90.568 | -87.059 | -106.294 | -113.517 | -105.294 | -107.98 | -110.759 | -112.653 | -109.62 | 0 | 0 | 0 | -47.3 | -53.53 | 0 | -51.462 | -47.2 | -56.785 | -121.17 | -128.04 | -57.3 | -65.465 | -59.421 | -59.635 | 0 | -50.396 | -48.943 | -50.669 | 0 | -116.666 |
Totaal niet-vlottende activa
| 1,810.111 | 6,443.835 | 6,615.049 | 6,341.884 | 2,132.097 | 175.277 | 177.248 | 2,478.798 | 2,498.249 | 2,603.477 | 2,525.453 | 2,463.336 | 2,313.366 | 2,251.219 | 2,077.979 | 1,840.251 | 1,552.721 | 1,408.704 | 1,106.702 | 1,012.361 | 925.084 | 891.35 | 785.425 | 765.765 | 756.536 | 790.291 | 799.65 | 798.264 | 765.126 | 780.455 | 802.397 | 802.729 | 745.063 | 656.922 | 666.035 | 707.804 | 678.598 | 681.07 | 510.837 | 574.803 | 577.338 | 555.826 | 569.435 | 569.972 | 558.479 | 578.22 | 639.734 | 626.772 | 570.994 | 588.322 | 594.488 | 572.623 | 530.368 | 539.871 | 542.453 | 503.647 | 450.876 | 462.328 | 421.932 | 412.053 | 404.209 | 412.957 | 338.429 | 322.677 | 354.803 | 351.709 | 394.107 | 248.546 | 115.365 | 112.908 | 111.398 | 109.823 | 110.153 | 106.077 | 107.845 | 113.129 | 113.295 | 118.327 | 119.173 | 121.951 | 119.808 | 123.488 | 134.309 | 136.1 | 123.375 | 129.889 | 133.918 | 126.625 | 112.999 | 109.947 | 100.023 | 90.568 | 87.059 | 106.294 | 113.517 | 105.294 | 107.98 | 110.759 | 112.653 | 109.62 | 102.317 | 44.474 | 49.315 | 47.3 | 53.53 | 47.827 | 51.462 | 47.2 | 56.785 | 60.585 | 64.02 | 57.3 | 65.465 | 59.421 | 59.635 | 45.087 | 50.396 | 48.943 | 50.669 | 50.176 | 58.333 |
Totaal activa
| 6,552.482 | 6,581.658 | 6,748.015 | 6,427.54 | 6,467.818 | 6,521.489 | 6,409.952 | 6,577.876 | 6,491.061 | 6,442.491 | 5,960.214 | 6,025.128 | 5,875.423 | 5,749.215 | 5,737.312 | 5,556.648 | 5,330.708 | 5,230.963 | 4,763.909 | 4,653.573 | 4,648.287 | 4,662.463 | 3,308.975 | 3,291.48 | 3,267.965 | 3,276.277 | 3,241.642 | 3,212.271 | 3,144.199 | 3,091.045 | 3,083.515 | 3,079.575 | 3,001.974 | 3,002.194 | 2,964.218 | 2,979.975 | 2,981.84 | 2,922.45 | 1,777.977 | 1,800.302 | 1,812.558 | 1,729.907 | 1,745.913 | 1,755.218 | 1,738.525 | 1,741.884 | 1,785.645 | 1,792.819 | 1,721.63 | 1,707.394 | 1,725.844 | 1,695.244 | 1,632.559 | 1,645.373 | 1,618.231 | 1,581.259 | 1,553.528 | 1,563.548 | 1,542.061 | 1,534.783 | 1,529.676 | 1,573.224 | 1,541.12 | 1,508.962 | 1,521.015 | 1,544.402 | 1,521.973 | 701.983 | 768.887 | 749.055 | 745.756 | 744.911 | 719.094 | 701.407 | 673.616 | 676.332 | 657.764 | 661.344 | 641.616 | 650.564 | 633.463 | 635.125 | 622.019 | 623.306 | 617.1 | 616.758 | 618.585 | 537.782 | 540.787 | 540.633 | 548.881 | 545.795 | 528.904 | 534.866 | 523.056 | 515.212 | 500.677 | 494.243 | 484.513 | 486.189 | 487.805 | 298.978 | 299.39 | 298.4 | 294.617 | 276.658 | 275.794 | 274.9 | 256.73 | 254.338 | 255.779 | 251.9 | 259.061 | 249.468 | 210.818 | 205.142 | 195.109 | 194.774 | 187.017 | 186.71 | 177.701 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.828 | 2.054 | 1.744 | 1.459 | 1.428 | 1.449 | 1.551 | 1.405 | 1.472 | 1.552 | 1.62 | 1.509 | 1.507 | 1.578 | 2.009 | 0.932 | 0.863 | 0.89 | 0.745 | 0.7 | 0.765 | 1.267 | 1.247 | 1.492 | 1.475 | 1.644 | 1.541 | 1.641 | 1.53 | 1.717 | 1.777 | 1.964 | 1.872 | 2.021 | 1.847 | 2.071 | 2.248 | 2.795 | 2.794 | 2.831 | 2.77 | 3.908 | 4.681 | 5.376 | 1.734 | 3.828 | 3.377 | 3.523 | 2.804 | 2.757 | 1.957 | 2.333 | 1.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 410.63 | 409 | 418 | 295.2 | 364.7 | 270 | 6.5 | 391.873 | 304.536 | 193.894 | 181.193 | 0 | 0 | 212.261 | 0 | 230.789 | 0 | 162.224 | 0 | 139.349 | 155.101 | 153.829 | 76.066 | 56.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90.6 | 87.6 | 96.6 | 99.1 | 0 | 94.1 | 82.1 | 83.1 | 84.1 | 84.95 | 0 | 91.874 | 83.639 | 81.406 | 81.398 | 78.944 | 67.947 | 68.248 | 69.259 | 69.293 | 79.764 | 0 | 92.204 | 91.174 | 78.643 | 86.862 | 74.081 | 75.05 | 72.018 | 7.2 | 79.354 | 2.965 | 76.138 | 7.562 | 0 | 3 | 12.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.343 | 0 | 0 | 0 | 0.433 | 0 | 0 | 0 | 8.273 | 0 | 0 | 0 | 6.525 | 0 | 0 | 0 | 6.523 | 0 | 0 | 0 | 0.947 | 0 | 0 | 0 | 0.425 | 0 | 0 | 0 | 0.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 0 | -409 | 4.988 | -295.2 | -364.7 | -270 | -6.5 | -391.873 | -304.536 | -193.894 | -181.193 | 0 | 0 | -212.261 | 0 | -230.789 | 0 | 0 | 0 | -139.349 | -155.101 | -153.829 | -76.066 | -67.001 | -2.054 | -1.744 | -1.459 | -7.953 | -1.449 | -1.551 | -1.405 | -7.995 | -1.552 | -1.62 | -1.509 | -2.454 | -1.578 | -2.009 | -0.932 | -1.288 | -0.89 | -0.745 | -0.7 | -1.494 | -1.267 | -1.247 | -1.492 | -1.475 | -1.644 | -1.541 | -137.682 | -1.53 | -1.717 | -1.777 | -1.964 | -1.872 | -2.021 | -1.847 | -2.071 | -2.248 | -2.795 | -2.794 | -2.831 | -2.77 | -3.908 | -4.681 | -5.376 | -1.734 | -94.428 | -90.977 | -100.123 | -101.904 | -2.757 | -96.057 | -84.433 | -84.772 | -84.1 | -84.95 | 0 | -91.874 | -83.639 | -81.406 | -81.398 | -78.944 | -67.947 | -68.248 | -69.259 | -69.293 | -79.764 | 0 | -92.204 | -91.174 | -78.643 | -86.862 | -74.081 | -75.05 | -72.018 | -7.2 | -79.354 | -2.965 | -76.138 | -7.562 | 0 | -3 | -12.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 |
Totaal kortlopende verplichtingen
| 410.63 | 2,340.991 | 2,473.641 | 2,302.81 | 373.956 | 362.054 | 143.981 | 235.5 | 167 | 42 | 32.9 | 181.368 | 187.508 | 39.3 | 175.785 | 56.5 | 183.893 | 10 | 129.489 | 22.1 | 25.7 | 37.7 | 7.2 | 8.273 | 2.054 | 1.744 | 1.459 | 6.525 | 1.449 | 1.551 | 1.405 | 6.523 | 1.552 | 1.62 | 1.509 | 0.947 | 1.578 | 2.009 | 0.932 | 0.425 | 0.89 | 0.745 | 0.7 | 0.729 | 1.267 | 1.247 | 1.492 | 1.475 | 131.738 | 131.608 | 137.682 | 1.53 | 1.717 | 1.777 | 1.964 | 1.872 | 2.021 | 1.847 | 2.071 | 2.248 | 2.795 | 2.794 | 2.831 | 2.77 | 3.908 | 4.681 | 5.376 | 1.734 | 94.428 | 90.977 | 100.123 | 101.904 | 2.757 | 96.057 | 84.433 | 84.772 | 84.1 | 84.95 | 0 | 91.874 | 83.639 | 81.406 | 81.398 | 78.944 | 67.947 | 68.248 | 69.259 | 69.293 | 79.764 | 0 | 92.204 | 91.174 | 78.643 | 86.862 | 74.081 | 75.05 | 72.018 | 7.2 | 79.354 | 2.965 | 76.138 | 7.562 | 0 | 3 | 12.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 115.503 | 114.839 | 122.066 | 123.9 | 124.526 | 125.752 | 138.725 | 139.21 | 155.02 | 160.04 | 140.81 | 154.879 | 154.86 | 170.865 | 201.696 | 208.691 | 245.481 | 189.973 | 209.874 | 231.66 | 244.677 | 252.673 | 162.471 | 168.726 | 175.615 | 176.841 | 158.067 | 151.293 | 182.518 | 128.743 | 134.968 | 156.192 | 142.417 | 150.64 | 156.864 | 133.087 | 134.31 | 126.523 | 93.464 | 108.464 | 116.364 | 119.364 | 124.364 | 122.364 | 160.651 | 158.638 | 167.611 | 135.584 | 145.558 | 145.531 | 15.464 | 155.478 | 154.452 | 160.425 | 132.664 | 142.664 | 151.752 | 147.764 | 143.276 | 145.788 | 152.601 | 166.114 | 174.627 | 174.422 | 15.654 | 15.261 | 18.347 | 47 | 28.274 | 15.36 | 14.36 | 14.36 | 117.96 | 14.86 | 14.91 | 16.41 | 21.21 | 20.61 | 104.432 | 20.01 | 21.01 | 20.66 | 19.71 | 19.31 | 18.91 | 18.91 | 18.61 | 10.31 | 12.35 | 12.35 | 12.2 | 9.2 | 11.8 | 11.3 | 12.7 | 13.2 | 14.7 | 15.1 | 0 | 18 | 0 | 14.526 | 23.807 | 21.6 | 16.841 | 16.309 | 16.588 | 20.1 | 12.797 | 11.397 | 9.031 | 8.5 | 13.693 | 14.78 | 9.773 | 9.997 | 8.964 | 8.091 | 3.491 | 4.998 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5,464.111 | 5,508.849 | 5,674.921 | 5,478.998 | 5,463.925 | 5,894.396 | 5,770.577 | 5,554 | 5,559.276 | 5,599.725 | 5,133.754 | 5,161.406 | 5,002.791 | 4,835.796 | 4,848.511 | 4,832.707 | 4,402.253 | 4,357.985 | 3,923.982 | 3,912.931 | 3,750.624 | 3,767.61 | 2,706.589 | 2,757.414 | 2,743.161 | 2,753.235 | 2,742.198 | 2,714.149 | 2,615.118 | 2,619.43 | 2,621.033 | 2,611.404 | 2,549.973 | -150.723 | -156.864 | 2,549.763 | -134.31 | -126.523 | -93.464 | -108.464 | -116.364 | -119.364 | -124.364 | -122.364 | -160.651 | -158.638 | -167.611 | -135.584 | -145.928 | -145.531 | 0 | -155.478 | -154.452 | -160.425 | -132.664 | -142.664 | -151.752 | -147.764 | -143.276 | -145.788 | -152.601 | -166.114 | -174.627 | -174.422 | -15.654 | -15.261 | 0 | -47 | -28.274 | -15.36 | -14.36 | -14.36 | -117.96 | -14.86 | -14.91 | -16.41 | -21.21 | -20.61 | -104.432 | -20.01 | -21.01 | -20.66 | -19.71 | -19.31 | -18.91 | -18.91 | -18.61 | -10.31 | -12.35 | -12.35 | -12.2 | -9.2 | -11.8 | -11.3 | -12.7 | -13.2 | -14.7 | -15.1 | 0 | -18 | 0 | -14.526 | -23.807 | -21.6 | -16.841 | -16.309 | -16.588 | -20.1 | -12.797 | -11.397 | -9.031 | -8.5 | -13.693 | -14.78 | -9.773 | -9.997 | -8.964 | -8.091 | -3.491 | -4.998 | 0 |
Totaal niet-vlottende verplichtingen
| 5,579.614 | 3,697.381 | 3,746.334 | 3,600.352 | 124.526 | 5,658.094 | 5,765.321 | 235.5 | 167 | 159.168 | 139.898 | 154.879 | 154.86 | 169.839 | 201.696 | 208.691 | 245.481 | 189.973 | 209.874 | 231.66 | 244.677 | 252.673 | 162.471 | 167.388 | 175.615 | 176.841 | 158.067 | 151.293 | 182.518 | 128.743 | 134.968 | 156.192 | 142.417 | 150.723 | 156.864 | 133.087 | 134.31 | 126.523 | 93.464 | 108.464 | 116.364 | 119.364 | 124.364 | 122.364 | 160.651 | 158.638 | 167.611 | 135.584 | 145.928 | 145.531 | 15.464 | 155.478 | 154.452 | 160.425 | 132.664 | 142.664 | 151.752 | 147.764 | 143.276 | 145.788 | 152.601 | 166.114 | 174.627 | 174.422 | 15.654 | 15.261 | 18.347 | 47 | 28.274 | 15.36 | 14.36 | 14.36 | 117.96 | 14.86 | 14.91 | 16.41 | 21.21 | 20.61 | 104.432 | 20.01 | 21.01 | 20.66 | 19.71 | 19.31 | 18.91 | 18.91 | 18.61 | 10.31 | 12.35 | 12.35 | 12.2 | 9.2 | 11.8 | 11.3 | 12.7 | 13.2 | 14.7 | 15.1 | 0 | 18 | 0 | 14.526 | 260.678 | 21.6 | 16.841 | 16.309 | 238.022 | 20.1 | 12.797 | 11.397 | 220.859 | 8.5 | 13.693 | 216.512 | 9.773 | 9.997 | 163.736 | 8.091 | 3.491 | 4.998 | 0 |
Totaal passiva
| 5,990.244 | 6,038.372 | 6,219.975 | 5,903.162 | 5,962.407 | 6,020.148 | 5,909.302 | 6,085.083 | 6,018.832 | 5,953.659 | 5,455.757 | 5,497.653 | 5,345.159 | 5,218.922 | 5,225.992 | 5,041.398 | 4,831.627 | 4,710.182 | 4,263.345 | 4,144.591 | 4,150.402 | 4,174.112 | 2,945.126 | 2,934.413 | 2,918.776 | 2,930.076 | 2,900.265 | 2,871.967 | 2,797.636 | 2,748.173 | 2,756.001 | 2,774.119 | 2,692.39 | 2,696.999 | 2,662.441 | 2,683.797 | 2,691.174 | 2,644.484 | 1,580.585 | 1,607.571 | 1,623.618 | 1,543.391 | 1,562.77 | 1,577.202 | 1,562.991 | 1,569.601 | 1,608.78 | 1,618.887 | 1,550.106 | 1,540.693 | 1,566.574 | 1,538.75 | 1,475.862 | 1,476.736 | 1,456.916 | 1,422.793 | 1,392.412 | 1,406.161 | 1,387.903 | 1,382.575 | 1,377.766 | 1,425.676 | 1,394.212 | 1,378.62 | 1,358.815 | 1,384.478 | 1,358.816 | 624.591 | 704.308 | 685.765 | 683.128 | 682.378 | 658.05 | 641.544 | 613.898 | 617.946 | 599.657 | 603.132 | 583.918 | 593.634 | 576.87 | 579.397 | 564.327 | 567.162 | 561.045 | 560.699 | 562.72 | 482.084 | 486.015 | 487.956 | 497.724 | 494.968 | 477.921 | 483.917 | 472.315 | 465.917 | 452.406 | 446.746 | 434.779 | 435.954 | 430.451 | 261.171 | 260.678 | 260.2 | 256.624 | 238.136 | 238.022 | 238.1 | 221.24 | 219.546 | 220.859 | 217.7 | 225.679 | 216.512 | 178.507 | 173.051 | 163.736 | 163.81 | 156.795 | 156.924 | 148.384 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.802 | 15.784 | 15.767 | 15.749 | 15.733 | 15.716 | 15.699 | 15.683 | 15.667 | 15.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.254 | 0.696 | 0.707 | 0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 21.58 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 16.581 | 12.463 | 12.463 | 12.463 | 12.463 | 12.463 | 12.463 | 12.463 | 12.463 | 12.213 | 11.713 | 11.713 | 11.713 | 11.713 | 11.713 | 11.713 | 11.713 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.69 | 8.686 | 5.165 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 24.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 206.49 | 306.03 | 294.066 | 294.784 | 295.862 | 290.548 | 286.767 | 289.289 | 276.998 | 262.395 | 253.5 | 243.365 | 232.639 | 219.884 | 206.23 | 188.191 | 175.017 | 198.382 | 190.212 | 201.105 | 191.007 | 181.984 | 173.771 | 168.951 | 163.709 | 159.315 | 153.542 | 148.078 | 151.28 | 147.015 | 141.797 | 136.975 | 134.935 | 130.543 | 127.618 | 123.901 | 117.374 | 111.471 | 108.667 | 105.127 | 102.432 | 98.754 | 95.218 | 91.473 | 88.11 | 84.325 | 83.722 | 79.995 | 76.443 | 72.8 | 70.008 | 66.299 | 63.461 | 60.449 | 57.876 | 55.619 | 53.531 | 51.393 | 49.436 | 48.079 | 47.109 | 46.921 | 43.547 | 43.683 | 76.501 | 76.114 | 74.475 | 72.333 | 44.459 | 43.873 | 42.753 | 42.447 | 41.69 | 40.908 | 39.918 | 38.63 | 37.615 | 37.066 | 36.174 | 35.085 | 34.49 | 33.539 | 32.744 | 31.832 | 30.641 | 29.852 | 29.085 | 28.375 | 27.504 | 26.662 | 25.88 | 25.082 | 24.373 | 23.882 | 23.499 | 23.102 | 22.703 | 22.371 | 21.987 | 21.511 | 21.882 | 21.292 | 22.407 | 21.8 | 21.552 | 21.012 | 20.085 | 19.2 | 18.495 | 17.596 | 16.958 | 15.9 | 15.192 | 14.481 | 13.662 | 13.096 | 12.35 | 11.886 | 11.071 | 10.695 | 10.206 |
Overige gereserveerde algehele resultaten
| -58.842 | -58.135 | -60.804 | -64.899 | -84.606 | -82.704 | -78.885 | -89.047 | -96.623 | -65.231 | -42.016 | -8.865 | 3.452 | 9.828 | 4.04 | 24.592 | 19.816 | 18.548 | 6.877 | 4.372 | 3.086 | 1.623 | -2.623 | -5.661 | -9.09 | -7.407 | -6.204 | -2.602 | 0.665 | 1.473 | -0.182 | -1.133 | 5.22 | 5.405 | 5.126 | 3.408 | 4.636 | 3.273 | 6.306 | 5.322 | 4.474 | 4.699 | 2.977 | 1.049 | 2.216 | 2.874 | 7.249 | 8.18 | 9.183 | 8.278 | 3.831 | 3.484 | 5.782 | 3.329 | -1.33 | -1.826 | 2.98 | 1.461 | 0.254 | -0.256 | 0.489 | -4 | -0.905 | -1.573 | -2.866 | -2.741 | 1.441 | -0.206 | -0.136 | -0.717 | -0.372 | -0.455 | -0.495 | -1.19 | -0.788 | -0.743 | -0.537 | -0.335 | -0.573 | -0.035 | 0.376 | 0.091 | 1.62 | 1.361 | 1.686 | 2.376 | 1.846 | 1.78 | 1.724 | 1.001 | 0.338 | 0.743 | 1.021 | 0.943 | 1.119 | 0.371 | -0.254 | -0.696 | -0.707 | -0.507 | -0.2 | -0.099 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | -0.2 | -0.2 | -0.1 | 0.1 | 0 | 0.1 | 0 | -0.1 | 0 |
Overige totale aandeelhoudersvermogen
| 393.01 | 278.81 | 278.197 | 277.912 | 277.574 | 276.916 | 276.187 | 275.97 | 275.273 | 275.087 | 276.392 | 276.394 | 277.592 | 284 | 284.469 | 285.886 | 287.667 | 287.27 | 286.894 | 286.924 | 287.211 | 288.163 | 180.238 | 181.314 | 182.107 | 181.83 | 181.576 | 182.365 | 182.155 | 181.921 | 173.686 | 157.901 | 157.716 | 157.534 | 157.32 | 157.156 | 156.943 | 151.509 | 73.729 | 73.592 | 73.344 | 74.373 | 76.258 | 76.804 | 76.518 | 76.394 | 77.204 | 77.067 | 77.208 | 76.933 | 76.741 | 78.021 | 78.764 | 80.367 | 80.295 | 80.216 | 80.166 | 80.11 | 80.062 | 79.996 | 80.428 | 76.27 | 79.925 | 79.542 | 79.875 | 77.861 | 78.555 | 0.1 | -4.308 | -4.43 | -4.317 | -4.023 | -4.715 | -4.419 | -3.976 | -4.065 | -3.535 | -3.083 | -2.467 | -2.684 | -2.837 | -2.466 | -1.236 | -1.613 | -0.836 | -0.733 | 0.37 | 0.979 | 0.98 | 0.45 | 0.375 | 0.438 | 1.025 | 1.56 | 1.559 | 1.258 | 1.258 | 1.258 | 3.89 | 4.667 | 35.671 | 16.615 | 16.205 | 16.2 | 16.44 | 17.41 | 17.587 | 17.5 | 16.995 | 17.196 | 17.962 | 18.3 | 18.39 | 18.675 | 18.748 | 18.895 | 19.023 | 18.978 | 19.151 | 19.191 | 19.111 |
Totaal eigen vermogen van aandeelhouders
| 562.238 | 543.286 | 528.04 | 524.378 | 505.411 | 501.341 | 500.65 | 492.793 | 472.229 | 488.832 | 504.457 | 527.475 | 530.264 | 530.293 | 511.32 | 515.25 | 499.081 | 520.781 | 500.564 | 508.982 | 497.885 | 488.351 | 363.849 | 357.067 | 349.189 | 346.201 | 341.377 | 340.304 | 346.563 | 342.872 | 327.514 | 305.456 | 309.584 | 305.195 | 301.777 | 296.178 | 290.666 | 277.966 | 197.392 | 192.731 | 188.94 | 186.516 | 183.143 | 178.016 | 175.534 | 172.283 | 176.865 | 173.932 | 171.524 | 166.701 | 159.27 | 156.494 | 156.697 | 168.637 | 161.315 | 158.466 | 161.116 | 157.387 | 154.158 | 152.208 | 151.91 | 147.548 | 146.908 | 130.342 | 162.2 | 159.924 | 163.157 | 77.392 | 64.579 | 63.29 | 62.628 | 62.533 | 61.044 | 59.863 | 59.718 | 58.386 | 58.107 | 58.212 | 57.698 | 56.93 | 56.593 | 55.728 | 57.692 | 56.144 | 56.055 | 56.059 | 55.865 | 55.698 | 54.772 | 52.677 | 51.157 | 50.827 | 50.983 | 50.949 | 50.741 | 49.295 | 48.271 | 47.497 | 49.734 | 50.235 | 57.354 | 37.808 | 38.712 | 38.2 | 37.992 | 38.522 | 37.772 | 36.8 | 35.49 | 34.791 | 34.92 | 34.2 | 33.382 | 32.956 | 32.311 | 32.091 | 31.373 | 30.964 | 30.222 | 29.786 | 29.317 |
Totaal eigen vermogen
| 562.238 | 543.286 | 528.04 | 524.378 | 505.411 | 501.341 | 500.65 | 492.793 | 472.229 | 488.832 | 504.457 | 527.475 | 530.264 | 530.293 | 511.32 | 515.25 | 499.081 | 520.781 | 500.564 | 508.982 | 497.885 | 488.351 | 363.849 | 357.067 | 349.189 | 346.201 | 341.377 | 340.304 | 346.563 | 342.872 | 327.514 | 305.456 | 309.584 | 305.195 | 301.777 | 296.178 | 290.666 | 277.966 | 197.392 | 192.731 | 188.94 | 186.516 | 183.143 | 178.016 | 175.534 | 172.283 | 176.865 | 173.932 | 171.524 | 166.701 | 159.27 | 156.494 | 156.697 | 168.637 | 161.315 | 158.466 | 161.116 | 157.387 | 154.158 | 152.208 | 151.91 | 147.548 | 146.908 | 130.342 | 162.2 | 159.924 | 163.157 | 77.392 | 64.579 | 63.29 | 62.628 | 62.533 | 61.044 | 59.863 | 59.718 | 58.386 | 58.107 | 58.212 | 57.698 | 56.93 | 56.593 | 55.728 | 57.692 | 56.144 | 56.055 | 56.059 | 55.865 | 55.698 | 54.772 | 52.677 | 51.157 | 50.827 | 50.983 | 50.949 | 50.741 | 49.295 | 48.271 | 47.497 | 49.734 | 50.235 | 57.354 | 37.808 | 38.712 | 38.2 | 37.992 | 38.522 | 37.772 | 36.8 | 35.49 | 34.791 | 34.92 | 34.2 | 33.382 | 32.956 | 32.311 | 32.091 | 31.373 | 30.964 | 30.222 | 29.786 | 29.317 |
Totaal passiva en aandeelhoudersvermogen
| 6,552.482 | 6,581.658 | 6,748.015 | 6,427.54 | 6,467.818 | 6,521.489 | 6,409.952 | 6,577.876 | 6,491.061 | 6,442.491 | 5,960.214 | 6,025.128 | 5,875.423 | 5,749.215 | 5,737.312 | 5,556.648 | 5,330.708 | 5,230.963 | 4,763.909 | 4,653.573 | 4,648.287 | 4,662.463 | 3,308.975 | 3,291.48 | 3,267.965 | 3,276.277 | 3,241.642 | 3,212.271 | 3,144.199 | 3,091.045 | 3,083.515 | 3,079.575 | 3,001.974 | 3,002.194 | 2,964.218 | 2,979.975 | 2,981.84 | 2,922.45 | 1,777.977 | 1,800.302 | 1,812.558 | 1,729.907 | 1,745.913 | 1,755.218 | 1,738.525 | 1,741.884 | 1,785.645 | 1,792.819 | 1,721.63 | 1,707.394 | 1,725.844 | 1,695.244 | 1,632.559 | 1,645.373 | 1,618.231 | 1,581.259 | 1,553.528 | 1,563.548 | 1,542.061 | 1,534.783 | 1,529.676 | 1,573.224 | 1,541.12 | 1,508.962 | 1,521.015 | 1,544.402 | 1,521.973 | 701.983 | 768.887 | 749.055 | 745.756 | 744.911 | 719.094 | 701.407 | 673.616 | 676.332 | 657.764 | 661.344 | 641.616 | 650.564 | 633.463 | 635.125 | 622.019 | 623.306 | 617.1 | 616.758 | 618.585 | 537.782 | 540.787 | 540.633 | 548.881 | 545.795 | 528.904 | 534.866 | 523.056 | 515.212 | 500.677 | 494.243 | 484.513 | 486.189 | 487.805 | 298.978 | 299.39 | 298.4 | 294.617 | 276.658 | 275.794 | 274.9 | 256.73 | 254.338 | 255.779 | 251.9 | 259.061 | 249.468 | 210.818 | 205.142 | 195.109 | 194.774 | 187.017 | 186.71 | 177.701 |